Panama Petrochem Ltd

PANAMAPET NSE Energy Lubricants
₹483.15
-1.73%
Delayed · cached 15 min

Fair value analysis

PANAMAPET
Panama Petrochem Ltd
EnergyLubricants
₹491.65
Close used for this calculation
₹622.09Fair value
Financial DNA Score
Profitability · Returns · Balance Sheet · Efficiency · Growth
58/100
Profitability13/25
Returns14/25
Balance Sheet13/25
Efficiency18/25
Growth11/25
Good
Quality radar
58Prof.13/25Ret.14/25Eff.18/25B.Sht13/25Growth11/25

Consensus fair value

₹622.09
Below FV
▲ +26.5% against the close used
Model range ₹311.25 – ₹1,340.86
The lowest and highest of the models that produced a value. This is the spread of the methods, not a price target.

Price target range & 52-week position

Bear₹311.25Fair value₹622.09Bull₹1,340.86
FairClose
52-week traded range
52W low ₹232.1052W high ₹545.50

The 52-week range is measured from the stored price history, not estimated.

Valuation summary

Trading below the consensus fair value

Panama Petrochem Ltd closed at ₹491.65, 21.0% below the consensus fair value of ₹622.09 drawn from 9 valuation models.

Financial DNA score 58/100 — Good. P/E of 6.1x against the 20x sector multiple the P/E model uses.

Quantitative summary only — not investment advice.

All valuation models

DCF Valuation
₹697.30
+41.8%
Σ[CF×(1+g)^n/(1.10)^n] + TV/(1.10)^10
g=9%, r=10%, tg=3%, n=10yr
Graham Number
₹664.53
+35.2%
√(22.5 × EPS × BVPS)
EPS=35.13, BVPS=558.69
Graham Formula
₹890.55
+81.1%
EPS × (8.5 + 2g) × 6.5 ÷ FD_Rate
g=9.4%, FD=7%
P/E Fair Value
₹311.25
-36.7%
EPS × 8.86x (sector P/E)
EPS=35.13, Sector P/E=8.86x
Peter Lynch (PEG)
₹330.22
-32.8%
EPS × Growth% (PEG = 1 is fair)
EPS=35.13, g=9.4%
EV/EBITDA
₹698.37
+42.0%
(EBITDA × 14.7x − Net Debt) ÷ Shares
EBITDA=2.9B
Book Value (P/B)
₹1,340.86
+172.7%
BVPS × (ROE−g)÷(r−g) [Justified P/B — RIM-based]
BVPS=558.69, ROE=15.6%, g=6%, r=10%
Reverse DCF
₹491.65
+0.0%
Solve for g: Price = Σ[EPS×(1+g)^n/(1.10)^n] + TV
Implied: 2.3% | Historical: 9.4%
Margin of Safety
₹480.68
-2.2%
Avg(DCF, Graham, P/E) × 75% (25% safety buffer)
Avg fair value=640.91, MoS=25%

Computed on September 12, 2026 from the most recent annual report on file and that day's closing price. Where a company has seen its earnings move sharply since its last annual report, this figure will lag the market.

Educational data only. Not a recommendation to buy, sell or hold any security.

Educational data only. Not a recommendation to buy, sell or hold any security.